Highlights

[CAB] YoY Quarter Result on 2009-03-31 [#2]

Stock [CAB]: CAB CAKARAN CORP BHD
Announcement Date 26-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Mar-2009  [#2]
Profit Trend QoQ -     -259.18%    YoY -     -18.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 130,783 115,234 123,553 110,797 123,213 101,640 79,898 8.55%
  YoY % 13.49% -6.73% 11.51% -10.08% 21.22% 27.21% -
  Horiz. % 163.69% 144.23% 154.64% 138.67% 154.21% 127.21% 100.00%
PBT -8,561 4,387 -1,028 -2,727 -1,300 -762 -5,071 9.11%
  YoY % -295.14% 526.75% 62.30% -109.77% -70.60% 84.97% -
  Horiz. % 168.82% -86.51% 20.27% 53.78% 25.64% 15.03% 100.00%
Tax 1,768 -1,301 17 -41 -526 419 929 11.31%
  YoY % 235.90% -7,752.94% 141.46% 92.21% -225.54% -54.90% -
  Horiz. % 190.31% -140.04% 1.83% -4.41% -56.62% 45.10% 100.00%
NP -6,793 3,086 -1,011 -2,768 -1,826 -343 -4,142 8.59%
  YoY % -320.12% 405.24% 63.48% -51.59% -432.36% 91.72% -
  Horiz. % 164.00% -74.51% 24.41% 66.83% 44.08% 8.28% 100.00%
NP to SH -6,543 2,438 -884 -1,856 -1,565 -158 -3,398 11.53%
  YoY % -368.38% 375.79% 52.37% -18.59% -890.51% 95.35% -
  Horiz. % 192.55% -71.75% 26.02% 54.62% 46.06% 4.65% 100.00%
Tax Rate - % 29.66 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 137,576 112,148 124,564 113,565 125,039 101,983 84,040 8.55%
  YoY % 22.67% -9.97% 9.69% -9.18% 22.61% 21.35% -
  Horiz. % 163.70% 133.45% 148.22% 135.13% 148.79% 121.35% 100.00%
Net Worth 92,154 88,295 81,802 77,662 77,592 67,149 78,415 2.72%
  YoY % 4.37% 7.94% 5.33% 0.09% 15.55% -14.37% -
  Horiz. % 117.52% 112.60% 104.32% 99.04% 98.95% 85.63% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 2,951 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 92,154 88,295 81,802 77,662 77,592 67,149 78,415 2.72%
  YoY % 4.37% 7.94% 5.33% 0.09% 15.55% -14.37% -
  Horiz. % 117.52% 112.60% 104.32% 99.04% 98.95% 85.63% 100.00%
NOSH 131,649 131,783 131,940 131,631 131,512 131,666 84,317 7.70%
  YoY % -0.10% -0.12% 0.23% 0.09% -0.12% 56.16% -
  Horiz. % 156.14% 156.29% 156.48% 156.11% 155.97% 156.16% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.19 % 2.68 % -0.82 % -2.50 % -1.48 % -0.34 % -5.18 % 0.03%
  YoY % -293.66% 426.83% 67.20% -68.92% -335.29% 93.44% -
  Horiz. % 100.19% -51.74% 15.83% 48.26% 28.57% 6.56% 100.00%
ROE -7.10 % 2.76 % -1.08 % -2.39 % -2.02 % -0.24 % -4.33 % 8.58%
  YoY % -357.25% 355.56% 54.81% -18.32% -741.67% 94.46% -
  Horiz. % 163.97% -63.74% 24.94% 55.20% 46.65% 5.54% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.34 87.44 93.64 84.17 93.69 77.19 94.76 0.79%
  YoY % 13.61% -6.62% 11.25% -10.16% 21.38% -18.54% -
  Horiz. % 104.83% 92.28% 98.82% 88.82% 98.87% 81.46% 100.00%
EPS -4.97 1.85 -0.67 -1.41 -1.19 -0.12 -2.69 10.76%
  YoY % -368.65% 376.12% 52.48% -18.49% -891.67% 95.54% -
  Horiz. % 184.76% -68.77% 24.91% 52.42% 44.24% 4.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7000 0.6700 0.6200 0.5900 0.5900 0.5100 0.9300 -4.62%
  YoY % 4.48% 8.06% 5.08% 0.00% 15.69% -45.16% -
  Horiz. % 75.27% 72.04% 66.67% 63.44% 63.44% 54.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 646,547
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.23 17.82 19.11 17.14 19.06 15.72 12.36 8.55%
  YoY % 13.52% -6.75% 11.49% -10.07% 21.25% 27.18% -
  Horiz. % 163.67% 144.17% 154.61% 138.67% 154.21% 127.18% 100.00%
EPS -1.01 0.38 -0.14 -0.29 -0.24 -0.02 -0.53 11.33%
  YoY % -365.79% 371.43% 51.72% -20.83% -1,100.00% 96.23% -
  Horiz. % 190.57% -71.70% 26.42% 54.72% 45.28% 3.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1425 0.1366 0.1265 0.1201 0.1200 0.1039 0.1213 2.72%
  YoY % 4.32% 7.98% 5.33% 0.08% 15.50% -14.34% -
  Horiz. % 117.48% 112.61% 104.29% 99.01% 98.93% 85.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4000 0.3000 0.3100 0.3000 0.3400 0.4800 1.0400 -
P/RPS 0.40 0.34 0.33 0.36 0.36 0.62 1.10 -15.50%
  YoY % 17.65% 3.03% -8.33% 0.00% -41.94% -43.64% -
  Horiz. % 36.36% 30.91% 30.00% 32.73% 32.73% 56.36% 100.00%
P/EPS -8.05 16.22 -46.27 -21.28 -28.57 -400.00 -25.81 -17.63%
  YoY % -149.63% 135.06% -117.43% 25.52% 92.86% -1,449.79% -
  Horiz. % 31.19% -62.84% 179.27% 82.45% 110.69% 1,549.79% 100.00%
EY -12.42 6.17 -2.16 -4.70 -3.50 -0.25 -3.88 21.38%
  YoY % -301.30% 385.65% 54.04% -34.29% -1,300.00% 93.56% -
  Horiz. % 320.10% -159.02% 55.67% 121.13% 90.21% 6.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.57 0.45 0.50 0.51 0.58 0.94 1.12 -10.64%
  YoY % 26.67% -10.00% -1.96% -12.07% -38.30% -16.07% -
  Horiz. % 50.89% 40.18% 44.64% 45.54% 51.79% 83.93% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 30/05/11 27/05/10 26/05/09 27/05/08 29/05/07 31/05/06 -
Price 0.3200 0.2900 0.3000 0.3300 0.3500 0.4700 0.6900 -
P/RPS 0.32 0.33 0.32 0.39 0.37 0.61 0.73 -12.83%
  YoY % -3.03% 3.13% -17.95% 5.41% -39.34% -16.44% -
  Horiz. % 43.84% 45.21% 43.84% 53.42% 50.68% 83.56% 100.00%
P/EPS -6.44 15.68 -44.78 -23.40 -29.41 -391.67 -17.12 -15.02%
  YoY % -141.07% 135.02% -91.37% 20.44% 92.49% -2,187.79% -
  Horiz. % 37.62% -91.59% 261.57% 136.68% 171.79% 2,287.79% 100.00%
EY -15.53 6.38 -2.23 -4.27 -3.40 -0.26 -5.84 17.69%
  YoY % -343.42% 386.10% 47.78% -25.59% -1,207.69% 95.55% -
  Horiz. % 265.92% -109.25% 38.18% 73.12% 58.22% 4.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.43 0.48 0.56 0.59 0.92 0.74 -7.61%
  YoY % 6.98% -10.42% -14.29% -5.08% -35.87% 24.32% -
  Horiz. % 62.16% 58.11% 64.86% 75.68% 79.73% 124.32% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

187  109  412  1453 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.05+0.005 
 EDUSPEC 0.035+0.005 
 ARMADA 0.24+0.005 
 IRIS 0.14+0.01 
 SUMATEC 0.010.00 
 HSI-C3W 0.37+0.075 
 PWORTH 0.0450.00 
 KNM 0.1150.00 
 HSI-H4Y 0.22-0.075 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers